Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.84% first-year return on $50,295 initial cash invested.
-0.84%
Cash On Cash
6.65%
Cap Rate
1.05
DSCR
$2,071
Rent
-$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,071 income − $2,106 expenses = $35 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,295
Downpayment
20%
$47,900
Closing costs
1%
$2,395
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,071
Total Expenses
$2,106
Mortgage P&I
61%
$1,259
Property Taxes
11%
$220
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0